16 Rozell Road, Toronto E10
Toronto E10
$899,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE/FUTURE REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Welcome To 16 Rozell Rd., An Immaculate, Detached, Two-Story Brick Home In The Highly Sought-After Centennial Community Of Scarborough. This Beautiful Home Features 4 + 1 Bed Rooms, 4 Wash Rooms, 2 Kitchen And A Finished Basement With Separate Entrance And Income Potential. Hardwood Flooring Extends Throughout The Living Room, Family Room, And All Second - Floor Bedrooms. The Specious Master Bed Room Offers A 5 -Piece Ensuite W/Jacuzzi And A Walk-In Closet. Elegant Oak Staircase. Situated On A Premium Lot With A Fenced Back Yard, New Roof Singles, The Family Room Features A Walkout To The Back Yard With A Beautiful Gazebo. Separate Laundry Facilities Are Available On Both The 2nd Floor And In The Basement. All The Appliances Are Included. Conveniently Located Close To HWY 401, Shopping, School And Many Other Amenities. Just Steps To Adams Park And TTC, And Only Minutes From Rouge Hill Go Station And Port Union Waterfront. Please View Virtual Tour.
MississaugaInvestor.ca
16 Rozell Road
Detached · 5bd/4ba · ~1,750 sqft
$899,000
Cash-Flow Report · July 31, 2026
Cap Rate
3.32%
Monthly Cash Flow
-$1,654/mo
Estimated Rent
$4,390/mo
Cash-on-Cash
-10.06%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,390 |
| Mortgage | −$4,138 |
| Property Tax | −$712 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$749 |
| Vacancy (5%) | −$220 |
| Cash Flow | -$1,654/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$52,680 |
| Vacancy (5%) | −$2,634 |
| Property Tax | −$8,541 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,990 |
| Annual NOI | $29,815 |
| Cap Rate | 3.32% |
Cash Required to Close
| Down Payment (20%) | $179,800 |
| Ontario Land Transfer Tax | $14,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $197,255 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.